Flat
L3
3 beds
3 baths
The Gateway, Liverpool Business District, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£57,292
↗ 35%After 5 Years
Change In Property Value
£128,781
↗ 26%After 5 Years
Return On Investment
114%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,388 | £38,964 | £39,938 | £40,936 | £42,164 | £200,391 |
| Total Expenses | £25,674 | £25,778 | £25,918 | £26,062 | £26,227 | £129,660 |
| Profit Before Tax | £12,714 | £13,186 | £14,020 | £14,874 | £15,937 | £70,731 |
| Profit After Tax | £10,298 | £10,681 | £11,356 | £12,048 | £12,909 | £57,292 |
| Change In Property Value | £14,999 | £15,448 | £29,172 | £33,574 | £35,589 | £128,781 |
| Net Return | £25,297 | £26,129 | £40,528 | £45,622 | £48,498 | £186,073 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change